| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 77.9 | 92.2 | 68.2 | 71.1 | 15.1 | 65.1 | 71.5 | 64.9 | 72.6 | 69.6 | 54.9 | 59.9 | 73.6 | 59.2 | 59.3 | 66.9 | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||
| Net Income | 309.4 | 246.6 | 274.2 | 258.1 | 250.2 | 257.9 | 299.4 | 204.9 | 172.9 | 148.1 | 126.2 | 96.0 | 74.8 | 76.0 | 60.1 | 47.7 | 31.4 | 16.1 |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | 77.7 | 76.7 | 73.8 | 70.6 | 61.4 | 53.4 | 36.0 | 26.9 | 23.1 | 19.3 | 17.8 | 18.5 | 17.4 | 14.1 | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | 8.2 | 9.9 | 9.3 | 13.1 | 17.5 | 15.0 | 12.3 | 35.9 | 12.1 | 6.4 | 4.8 | 4.6 | 15.3 | 5.2 | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | 1.5 | (2.8) | (0.4) | (0.5) | (0.9) | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | 373.9 | 375.3 | 324.4 | 276.1 | 264.6 | 389.5 | 253.6 | 188.0 | 155.9 | 83.4 | 115.4 | 105.3 | 75.5 | 76.4 | 62.3 | ||
| 64.8 |
| 52.2 |
| 58.0 |
| 67.3 |
| 80.5 |
| 72.9 |
| 67.8 |
| 83.9 |
| 74.8 |
| 50.3 |
| 54.0 |
| 48.1 |
| 52.5 |
| 45.8 |
| 38.6 |
| 40.5 |
| 47.9 |
| 33.5 |
| 34.1 |
| 38.0 |
| 42.5 |
| 33.2 |
| 30.9 |
| 33.1 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 19.2 | 19.6 | 19.7 | 19.2 | 18.2 | 18.5 | 18.7 | 18.4 | 18.2 | 19.5 | 17.6 | 17.0 | 16.5 | 15.7 | 15.3 | 15.2 | 15.2 | 14.6 | 14.0 | 13.1 | 11.8 | 10.6 | 9.0 | 8.3 | 8.1 | 7.7 | 6.7 | 6.3 | 6.1 | 5.8 | 6.2 | 5.8 | 5.3 | 5.2 | 4.6 | 4.8 | 4.7 | 4.3 | 4.3 | 4.5 |
| Amortization Of Intangibles | 5.0 | 5.1 | 5.5 | 4.9 | 4.4 | 4.8 | 5.0 | 5.0 | 5.0 | 5.5 | 4.5 | 4.5 | 4.1 | 4.5 | 3.9 | 4.0 | 4.0 | |||||||||||||||||||||||
| Stock-Based Compensation | 9.2 | 6.3 | 8.8 | 8.4 | 7.3 | 6.0 | 8.3 | 8.3 | 7.1 | 7.3 | 7.5 | 6.9 | 7.5 | 7.9 | 7.4 | 6.5 | 8.1 | |||||||||||||||||||||||
| Deffered Income Tax | 0.2 | - | - | - | (0.1) | - | - | - | (1.3) | - | - | - | (1.4) | - | - | - | (0.6) | |||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.1 | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | 28.8 | - | - | - | 16.4 | - | - | - | 10.5 | - | - | - | 21.9 | - | - | - | 11.7 | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | (1.7) | - | - | - | (7.1) | - | - | - | (8.4) | - | - | - | (6.8) | - | - | - | 1.9 | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | (4.5) | - | - | - | 4.8 | - | - | - | (1.7) | - | - | - | 2.5 | - | - | - | 1.2 | |||||||||||||||||||||||
| Cash From Operating Activities | (75.3) | - | - | - | 29.6 | - | - | - | (4.9) | - | - | - | 7.5 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 0.3 | - | - | - | 1.9 | - | - | - | 1.2 | - | - | - | 0.2 | - | - | - | 1.4 | - | - | - | 4.3 | - | - | - | 4.3 | - | - | - | 0.6 | - | - | - | 2.3 | - | - | - | 4.1 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | 6.2 | - | - | - | 5.5 | - | - | - | 5.0 | - | - | - | 22.9 | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | 4.3 | - | - | - | 5.3 | - | - | - | 4.3 | - | - | - | 1.0 | - | - | - | 0.0 | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (19.3) | - | - | - | (17.1) | - | - | - | (15.8) | - | - | - | (32.8) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | 0.0 | - | - | - | 38.1 | - | - | - | 10.1 | - | - | - | 0.0 | - | - | - | 38.8 | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | (28.7) | - | - | - | (77.1) | - | - | - | (52.5) | - | - | - | (48.1) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.1) | - | - | - | (0.4) | - | - | - |
| Net Change In Cash | (127.6) | - | - | - | (56.0) | - | - | - | (76.5) | - | - | - | (70.0) | - | - | - | (125.4) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | (75.6) | - | - | - | 27.7 | - | - | - | (6.1) | - | - | - | 7.3 | - | - | - | (25.1) | - | - | - | (27.4) | - | - | - | 116.1 | - | - | - | 38.7 | - | - | - | 29.2 | - | - | - | 26.4 | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 6.8 |
| 5.2 |
| 6.4 |
| 6.8 |
| Amortization Of Intangibles | 20.5 | 19.9 | 19.8 | 18.6 | 16.4 | 13.4 | 3.9 | 0.8 | 0.4 | 0.4 | 0.7 | 2.3 | 2.3 | 2.2 | 0.0 | 1.5 | 1.5 | - |
| Stock-Based Compensation | 32.7 | 30.9 | 29.7 | 29.2 | 29.9 | 27.3 | 25.6 | 25.3 | 15.9 | 14.4 | 14.5 | 12.5 | 9.8 | 8.9 | 8.4 | 6.9 | 9.0 | 8.4 |
| Deffered Income Tax | - | 22.0 | (3.9) | (5.8) | (6.5) | 3.1 | 10.1 | 2.7 | (1.2) | 6.6 | 6.7 | 2.0 | 4.1 | (1.3) | (0.6) | 16.1 | 15.8 | 12.3 |
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 2.4 | 3.7 | 7.1 | 15.1 | (15.6) | 18.0 | 3.0 | 5.1 | 2.4 | 10.4 | 6.7 | (0.8) | 1.7 | (4.6) | 11.7 | 3.1 | 10.5 |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 4.0 | 3.5 | (7.2) | 11.4 | 0.2 | 6.0 | (0.8) | 14.5 | (1.6) | 2.3 | (0.0) | (1.0) | 0.4 | 2.3 | 0.2 | 1.6 | 2.8 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.7) | - | 0.4 | - |
| Other Operating Activities | - | 1.6 | (7.0) | 3.1 | (0.6) | 0.5 | 0.6 | 0.8 | (2.3) | (2.0) | (10.6) | (6.4) | (1.7) | 0.3 | (1.2) | (1.2) | - | - |
| Cash From Operating Activities | - | 382.1 | 385.2 | 333.8 | 289.2 | 282.1 | 404.5 | 265.9 | 223.9 | 168.0 | 89.7 | 120.2 | 110.0 | 90.9 | 81.6 | 65.5 | 64.1 | 43.3 |
| 3.2 |
| 5.2 |
| 4.9 |
| Acquisitions | - | 36.5 | 0.0 | 78.5 | - | - | - | - | - | - | - | - | - | 37.8 | - | - | - | 1.4 |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | 9.3 | - | - | - | - |
| Purchase Of Investments | - | 87.8 | 93.4 | 78.6 | 50.1 | 25.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | 85.6 | 62.4 | 29.5 | 0.0 | 19.4 | 261.6 | 262.1 | 409.3 | 219.2 | 69.5 | 35.2 | 17.6 | 12.5 | 18.3 | 27.4 | 50.0 | 22.1 |
| Other Investing Activities | - | - | - | - | - | 0.0 | 0.0 | 0.0 | (0.0) | 0.1 | (0.4) | 0.6 | (0.6) | 0.0 | 0.0 | - | - | - |
| Cash From Investing Activities | - | (96.9) | (86.9) | (155.3) | (86.3) | (67.7) | 68.9 | (122.1) | (50.3) | (53.7) | (53.2) | (38.0) | (13.0) | (69.1) | 15.0 | (8.6) | (7.7) | (44.2) |
| - |
| - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 420.0 | 75.5 | 0.0 | 87.5 | 63.2 | 16.1 | 17.3 | 25.2 | 42.5 | 23.9 | 23.2 | 38.0 | - | 75.1 | 6.9 | 30.0 | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | (0.0) | (0.3) | (0.3) | (0.3) | 0.5 | 0.0 |
| Cash From Financing Activities | - | (332.4) | (201.4) | (147.1) | (242.4) | (189.8) | (145.1) | (118.1) | (92.7) | (117.1) | (65.3) | (51.1) | (60.2) | (17.1) | (136.2) | (11.2) | (33.8) | (2.6) |
| (1.1) |
| (1.1) |
| (0.9) |
| (0.5) |
| Net Change In Cash | - | (24.6) | 88.8 | 39.0 | (52.9) | 17.5 | 333.8 | 26.8 | 79.3 | (1.2) | (31.5) | 30.8 | 36.2 | 3.8 | (40.7) | 44.6 | 21.7 | (4.0) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 58.9 |
| 38.4 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| 3.7 |
| - |
| 2.7 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 7.0 |
| 6.8 |
| 6.1 |
| 7.4 |
| 6.7 |
| 6.5 |
| 5.8 |
| 6.7 |
| 6.2 |
| 7.9 |
| 5.9 |
| 5.2 |
| 4.3 |
| 4.0 |
| 3.7 |
| 4.0 |
| 3.4 |
| 3.5 |
| 3.5 |
| 3.9 |
| 3.9 |
| 3.7 |
| 3.4 |
| - |
| - |
| 1.0 |
| 0.6 |
| 1.5 |
| 3.9 |
| 2.0 |
| 2.8 |
| 2.6 |
| (1.5) |
| (0.4) |
| 2.0 |
| (1.4) |
| (1.3) |
| (0.6) |
| 2.1 |
| 6.3 |
| (1.1) |
| (0.4) |
| 1.8 |
| (1.0) |
| (1.4) |
| 3.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.9 |
| - |
| - |
| - |
| 31.6 |
| - |
| - |
| - |
| 13.5 |
| - |
| - |
| - |
| 15.0 |
| - |
| - |
| - |
| 6.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.6 |
| - |
| - |
| - |
| 16.4 |
| - |
| - |
| - |
| (3.8) |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| (2.0) |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| - |
| (23.7) |
| - |
| - |
| - |
| (23.2) |
| - |
| - |
| - |
| 120.4 |
| - |
| - |
| - |
| 39.4 |
| - |
| - |
| - |
| 31.4 |
| - |
| - |
| - |
| 30.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.5 |
| - |
| - |
| - |
| 111.4 |
| - |
| - |
| - |
| 100.1 |
| - |
| - |
| - |
| 67.4 |
| - |
| - |
| - |
| 56.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| (10.8) |
| - |
| - |
| - |
| (12.3) |
| - |
| - |
| - |
| 24.6 |
| - |
| - |
| - |
| 10.6 |
| - |
| - |
| - |
| (12.7) |
| - |
| - |
| - |
| (29.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 5.4 |
| - |
| - |
| - |
| 5.2 |
| - |
| - |
| - |
| 6.3 |
| - |
| - |
| - |
| 12.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (86.5) |
| - |
| - |
| - |
| (18.9) |
| - |
| - |
| - |
| (49.8) |
| - |
| - |
| - |
| (36.2) |
| - |
| - |
| - |
| (29.4) |
| - |
| - |
| - |
| (31.7) |
| - |
| - |
| - |
| - |
| - |
| (55.4) |
| - |
| - |
| - |
| 91.7 |
| - |
| - |
| - |
| 14.6 |
| - |
| - |
| - |
| (10.8) |
| - |
| - |
| - |
| (30.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |